USLakeFront Lake survey & intelligence

$520,000

3460 Point Ln, Branson, MO 38262

Sample listing
5
Bedrooms
2
Bathrooms
3,150
Square feet
80 ft
Shoreline
$6,500
Per shoreline ft

Restored 1960s lake cottage on Table Rock Lake. Roughly 80 feet of owned shoreline on 1.24 acres, with 5 bedrooms across 3,150 square feet. Two-slip covered. Water clarity on Table Rock Lake averages around 15 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Little Rock District. This is a sample listing used to demonstrate the platform.

Features

BoathouseDetached garageCovered slipVaulted ceilingsLakeside deckGentle slope to waterTwo-slip dockRiprap shoreline

Property facts

Property typeCabin Year built2010 Lot size1.24 acres DockTwo-slip covered Water depth at dock14 ft ExposureNorth-facing ViewMain channel Annual taxes$7,347 HOA$120/mo Short-term rentalPermitted Listed2026-08-05
$4,928
All-in monthly
$119,730
Cash to close
$16,722
Costs beyond the obvious

Up front

Down payment$104,000
Closing costs (est. 2.4%)$12,480
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$119,730

Every year

Principal & interest$32,877
Property taxes$7,347
Hazard insurance$2,184
Flood insurance$2,400
HOA / POA dues$1,440
Utilities$4,252
Maintenance reserve (1.1%)$5,720
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$59,131
Adjust these assumptions →
$6,500
This home / shoreline ft
$1,981
Lake average
$165
Per square foot
Well above the lake average — this property prices at $6,500 per shoreline foot against a lake average near $1,981, a difference of 228%. Shoreline frontage is the metric that drives waterfront value, and it is almost never published.
Open the analyzer →
Modeled from the lake's estimated nightly rate and occupancy. Confirm local short-term rental rules before you rely on this.
Booked nights / year97 Gross revenue$77,284 Lodging tax−$8,501 Management−$13,757 Cleaning & supplies−$15,598 Net operating income$39,428 Against annual carry$-19,702
Model your own →
6.9
Lake score
B
Water grade
10 ft
Drawdown
Level stabilityManaged Typical clarity15 ft Dock authorityUSACE Little Rock District
Full Table Rock Lake report →
Comparable

Similar waterfront